Stock 2353 NIPPON PARKING DEVELOPMENT CO.,LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials NIPPON PARKING DEVELOPMENT Co.,Ltd.

Equities

2353

JP3728000005

Highways & Rail Tracks

Delayed Japan Exchange
Other stock markets
 02:00:00 2024-06-06 am EDT 		5-day change 1st Jan Change
189 JPY -0.53% Intraday chart for NIPPON PARKING DEVELOPMENT Co.,Ltd. -0.53% -1.56%
2023 Tranche Update on NIPPON PARKING DEVELOPMENT Co.,Ltd.'s Equity Buyback Plan announced on June 9, 2023. CI
2023 NIPPON PARKING DEVELOPMENT Co.,Ltd.'s Equity Buyback announced on June 9, 2023, has closed with 4,000,000 shares, representing 1.25% for ¥890.57 million. CI

Valuation

Fiscal Period: July 2018 2019 2020 2021 2022 2023
Capitalization 1 59,623 56,520 40,024 50,354 54,628 67,969
Enterprise Value (EV) 1 54,513 51,504 36,511 48,317 52,287 64,826
P/E ratio 27.2 x 20.2 x 33.4 x 21.8 x 17.6 x 15.6 x
Yield 2.26% 2.5% 3.72% 3.06% 2.96% 2.45%
Capitalization / Revenue 2.62 x 2.32 x 1.74 x 2.12 x 2.08 x 2.13 x
EV / Revenue 2.39 x 2.11 x 1.59 x 2.03 x 1.99 x 2.04 x
EV / EBITDA 12.4 x 10.1 x 9.74 x 11 x 8.97 x 8.58 x
EV / FCF 1,003 x 32.5 x 80.3 x 90.1 x 28.5 x 74.6 x
FCF Yield 0.1% 3.08% 1.25% 1.11% 3.51% 1.34%
Price to Book 6.71 x 5.88 x 4.48 x 5.63 x 5.47 x 5.76 x
Nbr of stocks (in thousands) 336,853 332,472 330,775 324,865 323,241 317,611
Reference price 2 177.0 170.0 121.0 155.0 169.0 214.0
Announcement Date 10/26/18 10/25/19 10/30/20 10/29/21 10/31/22 10/31/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: July 2018 2019 2020 2021 2022 2023
Net sales 1 22,771 24,381 22,979 23,785 26,271 31,855
EBITDA 1 4,400 5,124 3,749 4,412 5,829 7,553
EBIT 1 3,538 4,161 2,673 3,263 4,586 6,201
Operating Margin 15.54% 17.07% 11.63% 13.72% 17.46% 19.47%
Earnings before Tax (EBT) 1 3,301 3,940 2,602 3,358 4,468 6,225
Net income 1 2,211 2,823 1,201 2,335 3,125 4,408
Net margin 9.71% 11.58% 5.23% 9.82% 11.9% 13.84%
EPS 2 6.510 8.410 3.620 7.110 9.610 13.68
Free Cash Flow 1 54.38 1,584 454.9 536.1 1,834 868.5
FCF margin 0.24% 6.5% 1.98% 2.25% 6.98% 2.73%
FCF Conversion (EBITDA) 1.24% 30.91% 12.13% 12.15% 31.47% 11.5%
FCF Conversion (Net income) 2.46% 56.11% 37.87% 22.96% 58.69% 19.7%
Dividend per Share 2 4.000 4.250 4.500 4.750 5.000 5.250
Announcement Date 10/26/18 10/25/19 10/30/20 10/29/21 10/31/22 10/31/23
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: July 2020 S1 2021 S1 2022 Q1 2022 S1 2022 Q3 2023 Q1 2023 S1 2023 Q3 2024 Q1 2024 S1
Net sales 1 12,241 12,038 6,286 12,843 7,093 9,314 16,697 8,383 7,691 15,955
EBITDA - - - - - - - - - -
EBIT 1 1,993 1,750 1,176 2,301 1,401 2,220 3,553 1,789 1,686 3,276
Operating Margin 16.28% 14.54% 18.71% 17.92% 19.75% 23.84% 21.28% 21.34% 21.92% 20.53%
Earnings before Tax (EBT) 1 2,246 1,778 1,185 2,251 1,376 2,266 3,588 1,763 1,728 3,323
Net income 1 1,507 1,280 919 1,583 856 1,818 2,554 999 1,389 2,307
Net margin 12.31% 10.63% 14.62% 12.33% 12.07% 19.52% 15.3% 11.92% 18.06% 14.46%
EPS 2 4.550 3.880 2.820 4.860 2.630 5.680 7.990 3.130 4.390 7.280
Dividend per Share - - - - - - - - - -
Announcement Date 3/6/20 3/5/21 12/3/21 3/4/22 6/3/22 12/9/22 3/3/23 6/9/23 12/8/23 3/8/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: July 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 5,110 5,016 3,513 2,037 2,341 3,143
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 54.4 1,584 455 536 1,834 869
ROE (net income / shareholders' equity) 22.5% 26.5% 11.3% 20% 28.7% 37.5%
ROA (Net income/ Total Assets) 9.34% 10.8% 6.05% 6.88% 10.2% 13.7%
Assets 1 23,669 26,057 19,856 33,954 30,694 32,190
Book Value Per Share 2 26.40 28.90 27.00 27.50 30.90 37.10
Cash Flow per Share 2 34.70 35.20 49.80 41.40 36.30 34.90
Capex 1 2,350 2,221 2,528 2,283 1,687 4,181
Capex / Sales 10.32% 9.11% 11% 9.6% 6.42% 13.13%
Announcement Date 10/26/18 10/25/19 10/30/20 10/29/21 10/31/22 10/31/23
1JPY in Million2JPY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Quarterly earnings - Rate of surprise

Company calendar

Sector Parking Lot Operators

1st Jan change Capi.
NIPPON PARKING DEVELOPMENT CO.,LTD. Stock NIPPON PARKING DEVELOPMENT Co.,Ltd.
-1.56% 386M
PARKIN COMPANY Stock Parkin Company
0.00% 2.23B
PARK24 CO., LTD. Stock PARK24 Co., Ltd.
-10.82% 1.77B
SP PLUS CORPORATION Stock SP Plus Corporation
+5.35% 1.07B
ALLPARK EMPREENDIMENTOS, PARTICIPAÇÕES E SERVIÇOS S.A. Stock Allpark Empreendimentos, Participações e Serviços S.A.
-34.31% 127M
PARACA INC. Stock Paraca Inc.
+1.80% 125M
SMART PARKING LIMITED Stock Smart Parking Limited
+25.71% 101M
JENKONGKLAI Stock Jenkongklai
-5.38% 67.21M
Parking Lot Operators
  1. Stock Market
  2. Equities
  3. 2353 Stock
  4. Financials NIPPON PARKING DEVELOPMENT Co.,Ltd.